[MUIPROP] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[MUIPROP] MUI PROPERTIES BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 115.54%
YoY- 616.12%
Quarter Report
Latest QR
Upcoming QR
MUIPROP's Result
MUIPROP's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 57,474 57,948 56,386 46,937 41,303 38,666 35,144 38.93%
PBT 27,278 17,586 19,115 14,493 10,065 9,225 7,805 130.82%
Tax -4,643 -4,430 -5,006 -3,180 -3,284 -2,891 -2,731 42.58%
NP 22,635 13,156 14,109 11,313 6,781 6,334 5,074 171.73%
-
NP to SH 16,592 7,021 7,711 6,309 2,927 3,159 2,379 266.33%
-
Tax Rate 17.02% 25.19% 26.19% 21.94% 32.63% 31.34% 34.99% -
Total Cost 34,839 44,792 42,277 35,624 34,522 32,332 30,070 10.34%
-
Net Worth 271,693 261,394 260,727 262,432 252,059 247,465 254,578 4.44%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 271,693 261,394 260,727 262,432 252,059 247,465 254,578 4.44%
NOSH 764,059 764,059 764,059 764,059 764,059 764,059 764,059 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 39.38% 22.70% 25.02% 24.10% 16.42% 16.38% 14.44% -
ROE 6.11% 2.69% 2.96% 2.40% 1.16% 1.28% 0.93% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.76 7.82 7.61 6.34 5.57 5.22 4.74 39.03%
EPS 2.24 0.95 1.04 0.85 0.40 0.43 0.32 267.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3667 0.3528 0.3519 0.3542 0.3402 0.334 0.3436 4.44%
Adjusted Per Share Value based on latest NOSH - 764,059
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.52 7.58 7.38 6.14 5.41 5.06 4.60 38.89%
EPS 2.17 0.92 1.01 0.83 0.38 0.41 0.31 267.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3556 0.3421 0.3412 0.3435 0.3299 0.3239 0.3332 4.44%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.205 0.17 0.225 0.275 0.26 0.24 0.27 -
P/RPS 2.64 2.17 2.96 4.34 4.66 4.60 5.69 -40.15%
P/EPS 9.15 17.94 21.62 32.30 65.81 56.29 84.09 -77.30%
EY 10.92 5.57 4.63 3.10 1.52 1.78 1.19 340.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.48 0.64 0.78 0.76 0.72 0.79 -20.54%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 12/02/19 21/11/18 28/08/18 24/05/18 28/02/18 -
Price 0.175 0.185 0.195 0.23 0.255 0.285 0.255 -
P/RPS 2.26 2.37 2.56 3.63 4.57 5.46 5.38 -43.99%
P/EPS 7.81 19.52 18.74 27.01 64.55 66.84 79.42 -78.78%
EY 12.80 5.12 5.34 3.70 1.55 1.50 1.26 371.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.55 0.65 0.75 0.85 0.74 -25.12%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment